Closing prices at the end of each trading day, from 12 Oct 2016. Not a live quote. Adjusted for share splits, so the line has no step at a split; dividends are not added back. P/E and P/FCF are the market value over the last full fiscal year's net income or free cash flow, as public on each day, so they step once a year when the annual report comes out. A hatched band marks a stretch with none: a year of net loss, or of cash burnt.
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 544.3 | 587.8 | 627.2 | 547.5 | 595.1 | 740.9 | 756.5 | 868.8 | 909.3 | 1,050.0 |
| Growth | +8.0% | +6.7% | −12.7% | +8.7% | +24.5% | +2.1% | +14.8% | +4.7% | +15.5% | |
| Operating income | 84.1 | 66.6 | 105.5 | 52.0 | 75.0 | 145.0 | 92.8 | −944.3 | 49.9 | 32.6 |
| Net income | 54.7 | 34.6 | 69.6 | 31.9 | 59.9 | 125.7 | 61.4 | −1,092.0 | −161.9 | −40.4 |
| Growth | −36.6% | +101.0% | −54.2% | +88.0% | +109.8% | −51.2% | −1,879.1% | |||
| EPS, diluted | 0.83 | 0.51 | 1.02 | 0.47 | 0.91 | 1.92 | 0.96 | −17.03 | −2.26 | −0.46 |
| Growth | −38.6% | +100.0% | −53.9% | +93.6% | +111.0% | −50.0% | −1,874.0% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 59.7% | 59.9% | 60.1% | 61.5% | 59.8% | 62.2% | 63.3% | 34.1% | 50.2% | 51.6% |
| Operating margin | 15.4% | 11.3% | 16.8% | 9.5% | 12.6% | 19.6% | 12.3% | −108.7% | 5.5% | 3.1% |
| Net margin | 10.0% | 5.9% | 11.1% | 5.8% | 10.1% | 17.0% | 8.1% | −125.7% | −17.8% | −3.8% |
| Free cash flow margin | 15.6% | 12.9% | 26.5% | 17.5% | 14.5% | 23.9% | 13.0% | −14.2% | 5.5% | 16.3% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 117.6 | 111.5 | 183.6 | 118.6 | 118.9 | 203.1 | 126.7 | −93.9 | 58.0 | 181.2 |
| Capital expenditure | −32.9 | −35.5 | −17.1 | −23.1 | −32.7 | −26.2 | −28.3 | −29.2 | −7.9 | −9.8 |
| Free cash flow | 84.7 | 76.0 | 166.5 | 95.6 | 86.2 | 176.9 | 98.4 | −123.1 | 50.1 | 171.4 |
| Growth | −10.2% | +119.0% | −42.6% | −9.8% | +105.3% | −44.4% | −225.1% | +241.9% | ||
| Buybacks | −1.0 | −14.8 | −116.2 | −70.2 | −71.4 | −129.7 | −50.0 | 0.0 | 0.0 | n/a |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 297.1 | 307.9 | 312.1 | 293.3 | 268.9 | 279.6 | 235.5 | 128.6 | 151.7 | 195.2 |
| Total debt | 241.0 | 226.5 | 211.1 | 194.7 | 179.2 | 171.7 | 1,340.1 | 1,371.0 | 551.5 | 491.2 |
| Net cash (debt) | 56.2 | 81.4 | 101.0 | 98.6 | 89.7 | 107.9 | −1,104.6 | −1,242.5 | −399.8 | −296.1 |
| Shareholders’ equity | 605.3 | 665.4 | 682.6 | 677.0 | 698.7 | 737.6 | 755.9 | −307.4 | 542.4 | 549.7 |
| Debt to equity | 0.40 | 0.34 | 0.31 | 0.29 | 0.26 | 0.23 | 1.77 | n/a | 1.02 | 0.89 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2017 29 Jan 2017 | FY2018 28 Jan 2018 | FY2019 27 Jan 2019 | FY2020 26 Jan 2020 | FY2021 31 Jan 2021 | FY2022 30 Jan 2022 | FY2023 29 Jan 2023 | FY2024 28 Jan 2024 | FY2025 26 Jan 2025 | FY2026 25 Jan 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 297.1 | 307.9 | 312.1 | 293.3 | 268.9 | 279.6 | 235.5 | 128.6 | 151.7 | 195.2 | |
| 51.4 | 53.2 | 79.2 | 61.9 | 70.4 | 71.5 | 161.7 | 134.3 | 162.5 | 160.6 | |
| 65.9 | 71.1 | 63.7 | 73.0 | 87.5 | 114.0 | 207.7 | 145.0 | 163.6 | 195.7 | |
| 108.9 | 124.6 | 118.5 | 124.4 | 130.9 | 134.9 | 169.3 | 153.6 | 126.2 | 109.3 | |
| 329.7 | 341.9 | 351.1 | 351.1 | 351.1 | 351.1 | 1,281.7 | 541.2 | 533.1 | 457.9 | |
| 1,011.5 | 1,086.1 | 1,062.8 | 1,052.4 | 1,082.1 | 1,130.9 | 2,569.6 | 1,373.7 | 1,419.3 | 1,410.3 | |
| Growth | +7.4% | −2.1% | −1.0% | +2.8% | +4.5% | +127.2% | −46.5% | +3.3% | −0.6% | |
| Liabilities | ||||||||||
| 14.4 | 15.4 | 18.3 | 0.0 | n/a | 0.0 | 43.1 | 0.0 | 45.6 | 0.0 | |
| 226.5 | 211.1 | 192.8 | 194.7 | 179.2 | 171.7 | 1,297.0 | 1,371.0 | 505.9 | 491.2 | |
| calc | 241.0 | 226.5 | 211.1 | 194.7 | 179.2 | 171.7 | 1,340.1 | 1,371.0 | 551.5 | 491.2 |
| Equity | ||||||||||
| 467.9 | 500.6 | 579.7 | 611.6 | 671.2 | 796.9 | 858.2 | −233.8 | −395.7 | −436.1 | |
| 605.3 | 665.4 | 682.6 | 677.0 | 698.7 | 737.6 | 755.9 | −307.4 | 542.4 | 549.7 | |
| Growth | +9.9% | +2.6% | −0.8% | +3.2% | +5.6% | +2.5% | −140.7% | +1.3% | ||
| Per share and net cash | ||||||||||
| calc | 56.2 | 81.4 | 101.0 | 98.6 | 89.7 | 107.9 | −1,104.6 | −1,242.5 | −399.8 | −296.1 |
| 65.8 | 66.3 | 65.2 | 65.8 | 65.1 | 64.1 | 63.9 | 64.4 | 86.3 | 92.7 | |
| calc | 9.20 | 10.04 | 10.46 | 10.29 | 10.73 | 11.51 | 11.83 | −4.77 | 6.29 | 5.93 |
Lines marked calc are worked out here from filed figures; point at one for how.